29 Jul 2009 07:00
ο»Ώ
Advent Capital (Holdings) PLC
("Advent" or the "Company")
Advent, the specialist Lloyd's insurer, today reports its results for the six months ended 30 June 2009.
Key highlightsΒ
ProfitΒ after tax of Β£4.1Β millionΒ (2008:Β profitΒ Β£1.2Β million).
Pre-taxΒ profitΒ of Β£5.7Β million (2008:Β profitΒ Β£1.6Β million).
Underwriting profit of Β£11.7Β million and combined ratio ofΒ 91% (2008:Β 99%). The combined ratio, excludingΒ reinsurance to close premiums (RITC),Β wasΒ 82%.
Gross premiumsΒ written, excluding the RITC,Β increased byΒ 19% to Β£132.5Β million (2008: Β£111.7Β million)Β principally due toΒ theΒ strongerΒ US dollar.
Our long term debt which matures in 2026 and 2035Β is not subject to refinancing risk.
Market conditionsΒ and pricingΒ haveΒ improved, in line with expectations, particularly in the reinsurance account.
Recommended offer byΒ FairfaxΒ to buy all of the Company's shares at 220p per share
Β Β Financial summaryΒ
|
SixΒ months (unaudited) |
|||||
|
2009 |
2008 |
YearΒ 2008 |
YearΒ 2007 |
Year 2006 |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Gross premiums written |
203,800 |
150,238 |
209,637 |
126,912 |
115,356 |
|
Net premiums written |
138,997 |
121,854 |
168,659 |
106,199 |
88,201 |
|
Net premiums earned |
123,675 |
85,138 |
157,262 |
95,984 |
81,694 |
|
Underwriting profit (loss) |
11,722 |
894 |
(24,164) |
20,912 |
21,064 |
|
Profit (loss) before tax |
5,709 |
1,598 |
(14,351) |
25,161 |
22,853 |
|
Profit (loss) after tax |
4,057 |
1,175 |
(8,945) |
19,192 |
16,011 |
|
Return on equity |
4.3% |
1.1% |
(8.5%) |
21.6% |
25.1% |
|
SixΒ months (unaudited) |
|||||
|
2009 |
2008 RestatedΒ (2) |
Year 2008 |
Year 2007 Restated |
Year 2006 Restated |
|
|
Per share amounts |
|||||
|
Earnings (loss)Β - basicΒ Β |
10.0p |
2.9p |
(22.0)p |
47.2p |
43.3p |
|
Dividend Β |
- |
12.5p |
12.5p |
Β -Β |
- |
|
Net assets |
243p |
257p |
233p |
267p |
219p |
|
Net tangible assets |
226p |
240p |
216p |
249p |
199p |
|
Operating ratios |
|||||
|
Claims ratio |
77%Β (1) |
83% |
93% |
50% |
53% |
|
Expense ratio |
14%Β (1) |
16%Β |
22% |
29% |
30% |
|
Combined ratio |
91%Β (1) |
99%Β |
115% |
79% |
83% |
|
Net notified loss ratioΒ (by respective year of account) |
8% |
17% |
86% |
32% |
17% |
(1) claims ratio ofΒ 55%, expense ratio of 27% and a combined ratio ofΒ 82% excluding the impact of reinsurance to close (RITC) premium
(2) The six months 2008,Β and yearsΒ 2007 and 2006 expense ratios have been restated to exclude the impact of foreign exchange, consistent with the presentational change made for the full year 2008 accounts.
Β Β
|
Advent Capital (Holdings) PLC |
||
|
Keith ThompsonΒ Chief Operating Officer Β |
020 7743 8200 |
|
|
Trevor Ambridge Chief Financial Officer Β |
020 7743 8200 |
|
|
Neil Ewing Investor RelationsΒ Β |
020 7743 8250 |
|
|
Fox-Pitt Kelton Cochran Caronia Waller |
||
|
Simon Law |
020Β 7663 6023 |
|
|
Jonny Franklin-AdamsΒ |
020 7663 6029 |
|
|
Pelham Public Relations |
||
|
Damian Beeley |
020 7337 1508 |
|
|
Zoë Pocock |
020Β 7337 1532 |
|
Β Β Financial Review
For theΒ sixΒ monthsΒ endedΒ 30 JuneΒ 2009, theΒ Company'sΒ profitΒ before taxΒ increased toΒ Β£5.7Β millionΒ fromΒ Β£1.6Β million for theΒ firstΒ halfΒ ofΒ 2008Β whileΒ basicΒ earnings per shareΒ wereΒ 10.0p for theΒ first halfΒ of 2009Β (2008: 2.9p).
The results for theΒ first halfΒ ofΒ 2009Β reflectΒ the generally benign claims environmentΒ and the release of unutilised catastrophe margins of Β£5.0Β million at 30 June 2009. ThisΒ comparesΒ with theΒ first halfΒ of 2008 when the Company recorded single risk property losses, net of reinsurance recoveries and reinstatement premiums, of Β£7.0 million in excess of business plan losses.
The underwritingΒ profit of Β£11.7Β millionΒ for theΒ first halfΒ of 2009Β includes:
UnderwritingΒ profitΒ of Β£8.6Β millionΒ onΒ the 2009Β year of accountΒ includingΒ the release of unutilised catastrophe margin of Β£5.0 million at 30 June 2009.Β Β
Underwriting profit of £3.1 million on the 2008 year of account after the negative effect of £3.9 million resulting from the translation of US denominated premiums into sterling at the 2008 average exchange rate of £1.85/£ while incurred losses have been translated at £1.49/£ for the first half of 2009 (Foreign Exchange Effect).
UnderwritingΒ profitΒ of Β£0.3Β millionΒ onΒ the 2007Β and prior years of accountΒ representing small improvementsΒ inΒ prior years'Β reserves.
Overall, prior years' reservesΒ provedΒ stable during the firstΒ halfΒ of 2009Β withΒ deteriorationΒ in prior years' claims, net of reinsurance recoveries and reinstatement premiums, of Β£0.6Β million, unchanged from the first quarterΒ (2008: Β£0.2 million).Β
For theΒ sixΒ monthsΒ endedΒ 30 JuneΒ 2009, theΒ Company had an underwritingΒ profitΒ of Β£11.7Β million and combined ratio ofΒ 90.5% compared with an underwritingΒ profitΒ of Β£0.9Β million and combined ratio ofΒ 99.0%Β inΒ 2008.Β Β ExcludingΒ the RITC premiumsΒ fromΒ theΒ closure of Syndicate 2's 2002 and prior years of account of Β£55.1 million and Syndicate 780'sΒ 2006Β year of account of Β£4.1Β millionΒ (2008: Β£34.2Β millionΒ fromΒ Syndicate 780'sΒ 2005Β year of account), the combined ratio for theΒ firstΒ halfΒ of 2009Β wasΒ 81.8%Β on net earned premium of Β£64.5Β millionΒ (2008:Β 98.2% on net earned premium of Β£50.9Β million).
Underwriting Review
For theΒ sixΒ monthsΒ endedΒ 30 JuneΒ 2009, gross premiums written, excluding the RITC premiums,Β increasedΒ byΒ 18.7%Β toΒ Β£132.5Β million from Β£111.7Β millionΒ inΒ 2008,Β primarilyΒ reflectingΒ theΒ impact of the US dollar which strengthened byΒ 25%Β toΒ an average rate of $1.49/Β£ for theΒ first halfΒ of 2009 from $1.98/£ for theΒ first halfΒ ofΒ 2008.Β
Excluding the RITC premium,Β net premiums writtenΒ decreasedΒ byΒ 8.9%Β toΒ Β£79.8Β millionΒ fromΒ Β£87.6Β million in 2008,Β whileΒ net premiumsΒ earnedΒ increasedΒ byΒ 26.7%Β to Β£64.5Β million from Β£50.9Β millionΒ in 2008. Net premiums writtenΒ and earnedΒ for theΒ first halfΒ of 2009 reflect ceded premiums of Β£22.3Β million and Β£9.7Β million respectivelyΒ underΒ the quota share reinsurance agreementΒ with an AM Best A rated subsidiary of Fairfax Financial Holdings Limited in respect of 40% of theΒ property reinsuranceΒ lines of business for Syndicate 780'sΒ 2009Β underwriting year of accountΒ (FairfaxΒ QuotaΒ Share).Β
Β Β InsuranceΒ Segment Review
|
30 JuneΒ 2009 |
|||||
|
Non-MarineReinsurance |
PropertyInsurance |
Marine |
SynΒ 3330Β (Formerly Syn 2) |
Total |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Gross premiums written |
106,888 |
24,366 |
5,380 |
67,166 |
203,800 |
|
Net premiums written |
62,547 |
17,506 |
3,824 |
55,120 |
138,997 |
|
Net premiums earned |
40,405 |
18,730 |
9,420 |
55,120 |
123,675 |
|
Net claims incurred |
(23,072) |
(14,330) |
(2,192) |
(54,853) |
(94,447) |
|
Acquisition costs |
(4,795) |
(5,017) |
(2,231) |
- |
(12,043) |
|
Operating costs |
(2,728) |
(1,864) |
(412) |
(459) |
(5,463) |
|
Underwriting profit (loss) |
9,810 |
(2,481) |
4,585 |
(192) |
11,722 |
|
Claims ratio |
57.1% |
76.5% |
23.3% |
99.5% |
76.4% |
|
Acquisition costs |
11.9% |
26.8% |
23.7% |
- |
9.7% |
|
Operating costs |
6.8% |
10.0% |
4.4% |
0.8% |
4.4% |
|
Expense ratio |
18.7% |
36.8% |
28.1% |
0.8% |
14.1% |
|
Combined ratio |
75.7% |
113.3% |
51.3% |
100.3% |
90.5% |
|
Adjusted combined ratio excluding effect of RITC premium |
73.0% |
113.3% |
51.3% |
- |
81.8% |
Β Β
|
30 JuneΒ 2008 |
|||||
|
Non-Marine Reinsurance |
PropertyΒ Insurance |
Marine |
Syn 2 |
Total |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Gross premiums written |
116,591 |
15,374 |
17,746 |
527 |
150,238 |
|
Net premiums written |
96,167 |
10,652 |
14,466 |
569 |
121,854 |
|
Net premiums earned |
62,722 |
13,247 |
8,600 |
569 |
85,138 |
|
Net claims incurred |
(53,888) |
(12,771) |
(3,490) |
(580) |
(70,729) |
|
Acquisition costs |
(4,088) |
(3,436) |
(1,987) |
(79) |
(9,590) |
|
Operating costs |
(2,518) |
(510) |
(588) |
(309) |
(3,925) |
|
Underwriting profit (loss) |
2,228 |
(3,470) |
2,535 |
(399) |
894 |
|
Claims ratio |
85.9% |
96.4% |
40.6% |
102.0% |
83.1% |
|
Acquisition costs |
6.5% |
25.9% |
23.1% |
13.9% |
11.3% |
|
Operating costs |
4.0% |
3.9% |
6.8% |
54.3% |
4.6% |
|
Expense ratio |
10.5% |
29.8% |
29.9% |
68.2% |
15.9% |
|
Combined ratio |
96.4% |
126.2% |
70.5% |
170.2% |
99.0% |
|
Adjusted combined ratio excluding effect of RITC premium |
92.2% |
126.2% |
70.5% |
170.2% |
98.2% |
Non-MarineΒ Reinsurance
For theΒ sixΒ monthsΒ endedΒ 30 JuneΒ 2009, the Non-Marine Reinsurance account had an underwriting profit of Β£9.8Β million and combined ratio ofΒ 75.7%Β reflectingΒ theΒ generallyΒ benign claims environmentΒ and release of unutilised catastrophe margins of Β£3.8Β million at 30 June 2009.Β Β In theΒ first halfΒ of 2009,Β the Foreign Exchange Effect reducedΒ the underwriting profit by Β£1.4Β million and increasedΒ the combined ratio byΒ 1.8%. This compares with an underwritingΒ profitΒ of Β£2.2Β million andΒ aΒ combined ratio ofΒ 96.4% in 2008 which was negatively impacted by single risk property losses, net of reinsurance recoveries and reinstatement premiums, of Β£5.4Β million.Β Β Excluding the RITCΒ premium,Β the combined ratio wasΒ 73.0% for theΒ first halfΒ of 2009Β (2008:Β 92.2%).Β Β
For the six months ended 30 June 2009,Β net premiums written and earned of Β£96.2Β million and Β£62.7Β million respectively are after the Fairfax Quota Share with ceded net premiums written and earned of Β£22.3Β million and Β£9.7Β million respectively.
Advent Re
For theΒ sixΒ months endedΒ 30 JuneΒ 2009, Advent ReΒ had an underwritingΒ lossΒ of Β£0.1Β million. Advent ReΒ hasΒ enteredΒ a quota share reinsurance agreementΒ with the Advent corporate memberΒ for a 25% participation onΒ Syndicate 780'sΒ 2009 year of account.Β The quota share reinsurance agreement provides Advent Re with access to a diversified portfolio of seasoned reinsurance and insurance business.Β During the first half of 2009, Advent Re wrote premiums, net of brokerage,Β with third party clientsΒ of $1.7 millionΒ (2008:Β $13.2 million).
Β Β
Property Insurance
For theΒ sixΒ months endedΒ 30 JuneΒ 2009,Β theΒ Property Insurance accountΒ hadΒ an underwritingΒ lossΒ ofΒ Β£2.5Β millionΒ and combined ratio ofΒ 113.3%Β reflecting prior years' premium reductions of Β£1.6Β millionΒ and an increaseΒ in theΒ frequency and severityΒ ofΒ attritional claims from the Binder accounts. In theΒ first halfΒ of 2009,Β the Foreign Exchange EffectΒ reducedΒ the underwriting profit by Β£0.9Β million and increasedΒ the combined ratio byΒ 3.3%. This compares withΒ anΒ underwritingΒ lossΒ ofΒ Β£3.5Β millionΒ and combined ratio ofΒ 126.2%Β in 2008Β which was negatively impacted by single risk property losses of Β£4.4Β million,Β reductions in ultimate premium estimates and overall deterioration on the 2006 and 2007 years of account.
Marine
For theΒ sixΒ months endedΒ 30 JuneΒ 2009,Β theΒ Marine accountΒ hadΒ an underwritingΒ profitΒ of Β£4.6Β millionΒ and a combined ratio ofΒ 51.3%,Β reflecting better than expectedΒ attritional lossΒ experience on the physical damage and Operators extra expenseΒ accountsΒ for the 2007 and 2008 years of account, partiallyΒ offset by a small increase in the 2008 Hurricane losses. In theΒ first halfΒ of 2009,Β the Foreign Exchange EffectΒ reducedΒ the underwriting profit by Β£1.6Β million and increasedΒ the combined ratio byΒ 3.6%. This compares withΒ anΒ underwritingΒ profitΒ of Β£2.5Β millionΒ and combined ratio ofΒ 70.5%Β in 2008.
SyndicateΒ 3330Β (formerly Syndicate 2)
SyndicateΒ 3330Β hadΒ an underwritingΒ lossΒ of Β£0.2Β millionΒ for theΒ six months ended 30 June 2009.Β Β Syndicate 2 had anΒ underwritingΒ lossΒ of Β£0.4Β millionΒ in 2008.
Syndicate 780 - Net notified loss ratio atΒ sixΒ monthsΒ (excluding IBNR)
|
Year of account |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
% net notified |
18.1% |
4.3% |
9.1% |
7.1% |
17.8% |
15.3% |
8.9% |
12.8% |
|
Year of account |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
|
% net notified |
2.1% |
4.7% |
9.4% |
12.2% |
4.7% |
9.8% |
17.4% |
7.9% |
The 2009Β net notified loss ratio ofΒ 7.9%Β principallyΒ reflectsΒ winter storm losses in theΒ USΒ regional catastrophe bookΒ and Australian fires in theΒ worldwide catastrophe book. The 2008Β net notified loss ratio includedΒ net notified single risk property losses arising in the firstΒ halfΒ of 2008.
CatastropheΒ Exposure
AtΒ 30 JuneΒ 2009,Β the Company's consolidatedΒ exposure to any one of the major Lloyd's Realistic Disaster Scenarios (RDS), from Syndicate 780 and Advent Re,Β isΒ summarisedΒ below.Β
|
30 June Β 2009 |
30 June 2009 |
1 January 2009 |
1 January 2009 |
||
|
IndustryΒ Loss |
Gross loss |
Net loss |
Gross loss |
Net loss |
|
|
Catastrophe Event |
US$bn |
Β£m |
Β£m |
Β£m |
Β£m |
|
Gulf of MexicoΒ WindstormΒ |
$113 |
77.2 |
24.0 |
90.0 |
39.8 |
|
USAΒ North East Windstorm |
$78 |
70.7 |
22.6 |
87.9 |
40.6 |
|
Los AngelesΒ Earthquake |
$78 |
66.4 |
23.8 |
73.6 |
42.7 |
|
European Windstorm |
$31 |
62.5 |
22.1 |
60.7 |
31.3 |
|
JapanΒ EarthquakeΒ |
$51 |
47.1 |
18.4 |
49.2 |
27.1 |
The Gulf of Mexico catastrophe event, before consideration ofΒ anyΒ Syndicate 780Β orΒ Advent ReΒ catastrophe margins, would result in an estimated after tax loss of Β£18.2Β millionΒ orΒ 18.4%Β of shareholders' equity (1 January 2009: Β£30.4Β million andΒ 32.2% respectively). The decrease results from a combination of the Fairfax Quota Share, exposure management and the run-off of Advent Re policies.Β Β
Expenses
For theΒ sixΒ months endedΒ 30 JuneΒ 2009, theΒ underwritingΒ expense ratioΒ (excluding acquisition costsΒ and foreign exchange gainsΒ or losses)Β as a percentage of net earned premiums,Β (excluding RITC),Β wasΒ 4.4%, compared withΒ 4.6%Β inΒ 2008, reflectingΒ the increaseΒ inΒ netΒ premiums earned.Β
Investment Return
For theΒ sixΒ months endedΒ 30 JuneΒ 2009, the investment returnΒ decreased to Β£2.3Β million (2008: Β£5.1Β million),Β reflectingΒ the lower interest rates in the United States and the United Kingdom,Β and the reversal of unrealised gains at 31 December 2008.
TheΒ duration of theΒ Syndicates'Β US dollarΒ investmentΒ portfolioΒ isΒ approximatelyΒ 0.9Β years.Β ItΒ is wholly invested in governmentΒ or government guaranteedΒ securities, with an overall return on US bonds ofΒ 0.6%Β for the firstΒ halfΒ of 2009Β (annualised return ofΒ 1.2%). NeitherΒ the syndicatesΒ nor the Company invest in asset backed or mortgageΒ backedΒ securitiesΒ (ABSΒ andΒ MBS),Β corporate bonds,Β equities or derivatives. Certain overseas deposits managed by Lloyd's (over which the Company has no investment control) haveΒ beenΒ invested in corporate bonds and ABSΒ as referredΒ toΒ inΒ note 5 to the financial statements.Β
Advent Re'sΒ funds (included in corporateΒ balancesΒ below)Β continued to be investedΒ mainlyΒ inΒ short termΒ USΒ treasury bills.Β Β TheΒ investmentΒ return for theΒ firstΒ halfΒ ofΒ 2009Β wasΒ 0.23%Β (annualised return ofΒ 0.46%).
Our investment mix as atΒ 30 JuneΒ 2009Β is shown below.
|
30Β JuneΒ 2009 |
31 DecemberΒ 2008 |
|||
|
Syndicates |
Corporate |
Total |
Total |
|
|
Investment mix |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
Government debt securities |
200,318 |
137,748 |
338,066 |
349,850 |
|
Cash and cash equivalentsΒ |
8,000 |
14,071 |
22,071 |
12,136 |
|
Overseas deposits and money market funds |
16,745 |
- |
16,745 |
10,597 |
|
Total |
225,063 |
151,819 |
376,882 |
372,583 |
The increase in cash and investmentsΒ to Β£376.9Β million atΒ 30 JuneΒ 2009Β from Β£372.6Β million at 31 December 2008Β principallyΒ reflectsΒ theΒ increase inΒ the Company'sΒ shareΒ ofΒ SyndicateΒ 2'sΒ assetsΒ as they have beenΒ reinsured intoΒ Syndicate 3330, which is wholly owned by theΒ Company, offset byΒ the impact of the weaker US dollarΒ with an exchange rate of $1.65/Β£ at 30 June 2009 ($1.44/Β£ at 31 December 2008).
Β Β Capital Management
|
30 JuneΒ Β 2009 |
31 DecemberΒ 2008 |
|||
|
Β£'000 |
Β£'000 |
|||
|
Long term debt - subordinated - senior |
29,905 26,967 |
34,162 30,852 |
||
|
56,872 |
65,014 |
|||
|
Shareholders' equity |
98,772 |
94,536 |
||
|
Debt to equity ratio |
58% |
69% |
||
|
Debt to total capital ratio |
36% |
41% |
||
|
Interest coverage |
4x |
(2 x) |
For theΒ sixΒ months endedΒ 30 JuneΒ 2009, the weightedΒ averageΒ interest rateΒ onΒ the Company's debt wasΒ 5.28%, down fromΒ 7.30% forΒ theΒ firstΒ halfΒ ofΒ 2008. The interest rate on the Company'sΒ US dollarΒ debt isΒ theΒ weighted averageΒ ofΒ 4.16%Β above 3 monthΒ USΒ dollar LIBOR and resets quarterly.
The Company'sΒ long termΒ debt has noΒ financial or otherΒ covenants,Β other thanΒ the payment ofΒ interest quarterly and principal on maturity. Interest on the Company's subordinated debt of Β£29.9Β million can be deferred and not paid for up to five years, without creating an event of default. TheΒ long termΒ debt has maturities ofΒ Β£29.9Β million in 2026 and Β£27.0Β million in 2035. The debtΒ isΒ callable only at the Company's option after five years from date of issue.
2009Β Business Plan Update
The Syndicate has writtenΒ grossΒ premiums, net of brokerage,Β for the 2009Β year of accountΒ (at Lloyd's Premium Income Monitoring rates of exchange of $1.50/Β£), ofΒ Β£125.6Β million, before the FairfaxΒ Quota Share.
Gross premiumsΒ written for the Reinsurance account were ahead of plan by Β£1.0Β million reflectingΒ the betterΒ than expectedΒ rating environmentΒ inΒ for 2009. USA Catastrophe rates were up byΒ 5%Β toΒ 10% on regional programmes, with someΒ nationwide programmes seeingΒ rateΒ increases ofΒ 10%Β toΒ 25%, depending upon loss activity. Worldwide catastrophe rates have increasedΒ by up to 5%. Risk excess and assumed classes, primarily 1 January renewalsΒ both sawΒ rates increasesΒ ofΒ up toΒ 10%.
Premiums written for the Property Insurance account are below plan by Β£2.0Β million reflecting competitive market conditions in the insurance market.Β Β Property Insurance termsΒ and conditions remain firmΒ withΒ the rating environmentΒ showing initial signs of firming. Rate increases of upΒ toΒ 10%, particularly on the Open Market account,Β are currently beingΒ achievedΒ with further rate increases expected as the year progresses.
Premiums written for the Marine account were Β£3.6Β million.Β The Energy market has now adopted a much more disciplined approach to all areas of coverage in this class, following the substantial losses seen from Hurricanes Gustav and Ike. New wordings have been introduced that specifically define coverage, resulting in much tighter conditions.Β Β Rating levels for International business continue to rise between 10 - 20%, with increased deductibles seen on many of the higher valued risks.
OutlookΒ
Our results for the first half of 2009 reflect a generally benign claims environment compared with 2008 and improving market conditionsΒ as reinsurers and insurers alike seekΒ to achieveΒ better underwriting returnsΒ given low investment returns andΒ reducedΒ capacity.Β
We are now in theΒ USΒ hurricane season and, although we have diversified our portfolio over the last three years, if there is a major hurricane we would expect to be involved. We have taken significant steps in re-underwriting our energy portfolio which now excludesΒ Gulf of MexicoΒ wind exposed cover and accordingly, would not expect our 2008 experience to be repeated.
Our experienced management and underwriting teamΒ isΒ well prepared toΒ take advantage ofΒ these improving market conditionsΒ while maintainingΒ ourΒ focus on underwritingΒ profitability.
I am pleased that the Company has reached agreement, as announced on 17 July 2009, on the terms of a unanimously recommended cash offer under whichΒ FairfaxΒ will acquire the entire issued and to be issued ordinary share capital of Advent not already owned byΒ FairfaxΒ for the price of 220p per share.
FairfaxΒ has been a long standing supporter of the Advent business as a shareholder and as a direct supplier of capital to Advent's underwriting activities at Lloyd's. Outright ownership of the business byΒ FairfaxΒ is intended to stabilise and strengthen the capital position of the business and gives staff and Advent's markets a strong message as to the future direction of the business.
BrianΒ FΒ Caudle
Chairman
28 JulyΒ 2009
Β Β CONSOLIDATEDΒ STATEMENT OF COMPREHENSIVE INCOME
For theΒ sixΒ months endedΒ 30 JuneΒ 2009
|
Note |
SixΒ months |
YearΒ |
|||||
|
2009Β (unaudited) |
2008Β (unaudited) |
2008Β (audited) |
|||||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||||
|
Income |
|||||||
|
Gross premiums earned |
4 |
83,176 |
58,317 |
159,145 |
|||
|
Reinsurance to close premium |
59,190 |
34,246 |
34,246 |
||||
|
Reinsurance premium ceded |
4 |
(18,691) |
(7,425) |
(36,129) |
|||
|
Net premiums earned |
4 |
123,675 |
85,138 |
157,262 |
|||
|
Investment income |
5 |
2,287 |
5,062 |
15,127 |
|||
|
Other operating income |
209 |
237 |
502 |
||||
|
Total Income |
126,171 |
90,437 |
172,891 |
||||
|
Expenses |
|||||||
|
Claims incurredΒ |
4 |
(39,059) |
(39,180) |
(141,534) |
|||
|
Reinsurance to close claims |
4 |
(59,190) |
(34,246) |
(34,246) |
|||
|
Reinsurance recoveries |
4 |
3,802 |
2,697 |
29,371 |
|||
|
Acquisition costs |
(12,043) |
(9,590) |
(25,570) |
||||
|
Underwriting expenses |
(5,463) |
(4,126) |
(9,447) |
||||
|
Profit (loss) on exchange |
(4,517) |
(32) |
3,808 |
||||
|
Corporate costs |
(2,193) |
(2,359) |
(5,366) |
||||
|
Total Expenses |
(118,663) |
(86,836) |
(182,984) |
||||
|
OperatingΒ profit (loss) |
7,508 |
3,601 |
(10,093) |
||||
|
Interest on debt |
(1,799) |
(2,003) |
(4,258) |
||||
|
Profit (loss) before tax |
5,709 |
1,598 |
(14,351) |
||||
|
Tax |
7 |
(1,652) |
(423) |
5,406 |
|||
|
Profit (loss) for the period attributable to ordinary shareholders |
4,057 |
1,175 |
(8,945) |
||||
|
Other comprehensive income |
- |
- |
- |
||||
|
Total comprehensive income for the period |
4,057 |
1,175 |
(8,945) |
||||
|
Earnings per ordinary shareΒ |
|||||||
|
- BasicΒ |
6 |
10.0p |
2.9p |
(22.0p) |
|||
|
- Diluted |
6 |
9.9p |
2.9p |
(22.0p) |
|||
The notes form an integral part of these financial statements.
Β Β CONSOLIDATEDΒ STATEMENT OF FINANCIAL POSITION
AtΒ 30 JuneΒ 2009
|
Note |
30 June |
31 December |
|||||
|
2009 |
2008 |
2008 |
|||||
|
(unaudited) |
(unaudited) |
(audited) |
|||||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||||
|
Assets |
|||||||
|
Cash and cash equivalents |
5 |
22,071 |
33,760 |
12,136 |
|||
|
Financial investments at fair value |
5 |
354,811 |
270,760 |
360,447 |
|||
|
Other receivables |
13,086 |
5,640 |
4,855 |
||||
|
Insurance and reinsurance assets |
|||||||
|
Β - Reinsurers' share of outstanding claims |
4 |
49,015 |
18,877 |
55,081 |
|||
|
Β - Reinsurers' share of unearned premiums |
4 |
35,641 |
17,701 |
1,592 |
|||
|
- Debtors arising from insurance and reinsurance operations |
111,742 |
83,019 |
69,898 |
||||
|
Β - Deferred acquisition costs |
15,525 |
15,461 |
10,150 |
||||
|
Deferred tax asset |
19,416 |
15,242 |
21,071 |
||||
|
Property and equipment |
312 |
524 |
472 |
||||
|
Intangible assets |
8 |
6,843 |
6,938 |
6,843 |
|||
|
Total assets |
628,462 |
467,922 |
542,545 |
||||
|
Equity |
|||||||
|
Share capital |
6 |
20,329 |
20,329 |
20,329 |
|||
|
Share premium account |
60,662 |
60,662 |
60,662 |
||||
|
Capital redemption reserve |
21,065 |
21,065 |
21,065 |
||||
|
Other reserves |
(2,322) |
(2,603) |
(2,501) |
||||
|
Retained earnings (deficit) |
(962) |
5,101 |
(5,019) |
||||
|
Total shareholders' equity |
98,772 |
104,554 |
94,536 |
||||
|
Liabilities |
|||||||
|
Insurance and reinsurance liabilities |
|||||||
|
Β - Outstanding claims |
4 |
326,729 |
203,768 |
314,444 |
|||
|
Β - Unearned premiums |
4 |
92,438 |
84,496 |
43,067 |
|||
|
Β - Creditors arising out of insurance and reinsurance operations |
48,917 |
19,418 |
19,881 |
||||
|
Trade and other payables |
4,734 |
7,650 |
5,603 |
||||
|
Long term debt |
6 |
56,872 |
48,036 |
65,014 |
|||
|
Total liabilities |
529,690 |
363,368 |
448,009 |
||||
|
Total liabilities and shareholders' equity |
628,462 |
467,922 |
542,545 |
||||
The notes form an integral part of these financial statements.
Β Β CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For theΒ sixΒ months endedΒ 30 JuneΒ 2009
|
Share capital |
Share premium |
Capital re-demption reserveΒ |
Other reserves |
Retained earnings |
30 June Β 2009 (unaudited)Β Total |
30 JuneΒ 2008 (unaudited) Total |
31 DecΒ 2008 (audited) Total |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Balance at 1 January |
20,329 |
60,662 |
21,065 |
(2,501) |
(5,019) |
94,536 |
108,398 |
108,398 |
|
Profit (loss) for the period |
- |
- |
- |
- |
4,057 |
4,057 |
1,175 |
(8,945) |
|
Dividends Share based payments |
- - |
- - |
- - |
- 179 |
- - |
179 |
(5,082) 63 |
(5,082) 165 |
|
Balance at end of period |
20,329 |
60,662 |
21,065 |
(2,322) |
(962) |
98,772 |
104,554 |
94,536 |
Β
The notes form an integral part of these financial statements.
Β Β CONSOLIDATED STATEMENTΒ OFΒ CASH FLOWS
For theΒ sixΒ months endedΒ 30 JuneΒ 2009
|
Note |
SixΒ months |
Year |
|||||
|
2009 |
2008 |
2008 |
|||||
|
(unaudited) |
(unaudited) |
(audited) |
|||||
|
Restated |
|||||||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||||
|
Cash flows from operating activities |
9 |
12,106 |
6,544 |
(12,871) |
|||
|
Interest paid |
(1,911) |
(2,048) |
(4,245) |
||||
|
10,195 |
4,496 |
(17,116) |
|||||
|
Cash flows from investing activities |
|||||||
|
Interest received |
706 |
2,302 |
4,990 |
||||
|
Purchase of property and equipment |
(27) |
(44) |
(163) |
||||
|
679 |
2,258 |
4,827 |
|||||
|
Cash flows from financing activities |
|||||||
|
Dividends paid |
- |
- |
(5,082) |
||||
|
- |
- |
(5,082) |
|||||
|
Net increase (decrease) in cash and cash equivalents |
10,874 |
6,754 |
(17,371) |
||||
|
Exchange movements on opening cash and cash equivalents |
(939) |
28 |
2,529 |
||||
|
Cash and cash equivalents at 1 January |
12,136 |
26,978 |
26,978 |
||||
|
Cash and cash equivalents at end of period |
5 |
22,071 |
33,760 |
12,136 |
|||
Β
The notes form an integral part of these financial statements.
Β Β NOTES TO THE INTERIM FINANCIAL STATEMENTS
1. BASIS OF PREPARATION OF INTERIM CONSOLIDATED FINANCIAL STATEMENTS
These interim consolidated financial statements should be read in conjunction with the Company's consolidated financial statements forΒ the year ended 31 December 2008Β as set out on pagesΒ 38Β toΒ 71Β of the 2008Β Report and Accounts.
These interim financial statements have been prepared using accounting policies consistent with International Financial Reporting StandardsΒ (IFRS)Β and in accordance with International Accounting Standards (IAS) 34Β Interim FinancialΒ Reporting.Β Β The policies utilised are also consistent with those set out on pagesΒ 42Β toΒ 44Β of the Company's consolidated financial statements for the year ended 31 December 2008.Β
Status of the interim financial statements
The interim financial statements have been reviewed by the Company's auditors PricewaterhouseCoopers LLP. These interim financial statements do not constitute accounts as defined in sectionΒ 435Β of the Companies ActΒ 2006.
The results for the year ended 31 December 2008Β are based on the Company's statutory accounts which received an unqualified audit opinion from the Company's auditors, and did not contain a statement under section 237(2) or (3) of theΒ CompaniesΒ ActΒ 1985. The Company'sΒ Report and AccountsΒ forΒ the year ended 31 December 2008Β have been filed with the Registrar of Companies.
Β Β 2. FOREIGN EXCHANGE RISK MANAGEMENT
The principal exchange rates used in translating foreign currency assets, liabilities, income and expenditure in the preparation of theseΒ financial statementsΒ were:
|
30 JuneΒ 2009 |
30 JuneΒ 2008 |
31 DecemberΒ 2008 |
|||||||||
|
Period average rate |
Period end rate |
Period average rate |
Period end rate |
Period average rate |
Period end rate |
||||||
|
US dollar |
1.49 |
1.65 |
1.98 |
1.99 |
1.85 |
1.44 |
|||||
|
Euro |
1.12 |
1.17 |
1.29 |
1.26 |
1.26 |
1.03 |
|||||
|
Canadian dollar |
1.80 |
1.91 |
1.99 |
2.02 |
1.96 |
1.77 |
|||||
The Company had foreign exchange gains and lossesΒ in respect of underwriting and corporate activities as follows:Β
|
Six Β monthsΒ 2009 |
Six Β monthsΒ 2008 |
Year 2008 |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
UnderwritingΒ |
(3,923) |
201 |
15,811 |
||
|
Corporate |
(594) |
(233) |
(12,003) |
||
|
Net gainΒ (loss) |
(4,517) |
(32) |
3,808 |
The Company's policy is that it is not in the business of taking or speculating on foreign currency risk. Its objective is to match each major currency position (US$, Β£, CDN$ and Euro), including its share of the underlying assets and liabilities of its managed syndicates. Monthly, the Company reviews its consolidated foreign currencyΒ statement of financial position, prepared in its principal currencies, including its share of the assets and liabilities of its managed syndicates. Action is taken to reduce or mitigate foreign currency mismatches through the purchase or sale of the appropriate currencies.
AtΒ 30 JuneΒ 2009, the Company's asset and liability positions in its major foreign currencies were as follows:
|
30 JuneΒ 2009Β (unaudited) |
||||
|
Β |
US$m |
Β£m |
CDN$m |
β¬m |
|
Β |
||||
|
Total assets |
697.7 |
182.3 |
31.4 |
12.5 |
|
Total liabilities |
(685.2) |
(79.0) |
(25.0) |
(20.3) |
|
Net assets (net liabilities) |
12.5 |
103.3 |
6.4 |
(7.8) |
|
31 December 2008Β (audited) |
||||
|
Β |
US$m |
Β£m |
CDN$m |
β¬m |
|
Total assets |
541.3 |
143.3 |
25.1 |
12.1 |
|
Total liabilities |
(538.4) |
(54.2) |
(18.2) |
(19.4) |
|
Net assets (net liabilities) |
2.9 |
89.1 |
6.9 |
(7.3) |
The CompanyΒ has designated US$54.6Β million of its long term debt as a hedge of its net investment in Advent Re atΒ 30 JuneΒ 2009Β (31 December 2008: US$Β 54.8Β million).Β
Β Β 3. OPERATING RESULTS
|
Six months 2009 (unaudited) |
Six Β months 2008 (unaudited) |
Year 2008 (audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Β |
|||||
|
UnderwritingΒ profit |
Β |
Β |
Β |
||
|
Syndicate 780 -Β Non-Marine |
|||||
|
Underwriting Year of Account |
|||||
|
2009Β -Β open |
8,618 |
- |
- |
||
|
2008Β -Β open |
3,080 |
1,769 |
(30,492) |
||
|
2007Β and priorΒ - open |
313 |
267 |
1,922 |
||
|
2006 and prior closed |
- |
(717) |
3,016 |
||
|
Total Syndicate 780 |
12,011 |
1,319 |
(25,554) |
||
|
SyndicateΒ 3330Β (Formerly Syndicate 2) |
(192) |
(399) |
(1,118) |
||
|
Advent ReΒ |
(97) |
(26) |
2,508 |
||
|
UnderwritingΒ profit (loss) |
11,722 |
894 |
(24,164) |
||
|
Managing Agency |
|||||
|
Agency fees |
10 |
23 |
46 |
||
|
RechargesΒ to Syndicates |
199 |
214 |
456 |
||
|
209 |
237 |
502 |
|||
|
Other |
|||||
|
InvestmentΒ result |
2,287 |
5,062 |
15,127 |
||
|
InterestΒ expense |
(1,799) |
(2,003) |
(4,258) |
||
|
CorporateΒ costs |
(2,193) |
(2,359) |
(4,353) |
||
|
(Loss) profit on exchange |
(4,517) |
(233) |
3,808 |
||
|
FairfaxΒ offer - related costs |
- |
- |
(1,013) |
||
|
ProfitΒ (loss)Β before tax |
5,709 |
1,598 |
(14,351) |
4. INSURANCE RISK MANAGEMENTΒ
Insurance segment results
The underwriting results of Advent Re are included in theΒ Non-MarineΒ Reinsurance segment. Acquisition costsΒ consisting of directΒ brokerageΒ commissions,Β are allocated to each segment on a direct basis while operating costs, including underwriting costs,Β are allocated based on gross premiums written.
For catastrophe exposed business, including multiple peril coverage, the Company recognises premiumsΒ as earned based on the underlying exposure to catastrophe. As a result, a greater proportion of premium income on catastrophe exposed business is earned in the second half of the year when the company is exposed to greater risk of hurricane related losses.
TheΒ reinsurance toΒ close (RITC) premium and claims are included in the Non-Marine Reinsurance segmentΒ for Syndicate 780 and Syndicate 3330 for Syndicate 2Β and are valued at the RITC transaction date of 1 January 2009. Subsequent movementsΒ in premiums and claimsΒ from the RITCΒ are reflectedΒ inΒ the segments to whichΒ theyΒ relateΒ inΒ claims incurred andΒ reinsuranceΒ recoveries on theΒ statement of comprehensive income. Syndicate 2's 2002 and prior years of account were closed into Syndicate 3330, a syndicate wholly supported by the Company and managed by Cavells, effective 1 January 2009.
|
Non-Marine Reinsurance |
Property Insurance |
Marine |
Syndicate 3330 |
Total |
|||||
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|||||
|
SixΒ monthsΒ 2009Β (unaudited) |
|||||||||
|
Gross premiums written |
106,888 |
24,366 |
5,380 |
67,166 |
203,800 |
||||
|
Net premiums written |
62,547 |
17,506 |
3,824 |
55,120 |
138,997 |
||||
|
Net premiums earned |
40,405 |
18,730 |
9,420 |
55,120 |
123,675 |
||||
|
Net claims incurred |
(23,072) |
(14,330) |
(2,192) |
(54,853) |
(94,447) |
||||
|
Acquisition costs |
(4,795) |
(5,017) |
(2,231) |
- |
(12,043) |
||||
|
Operating expenses |
(2,728) |
(1,864) |
(412) |
(459) |
(5,463) |
||||
|
Underwriting profit (loss) |
9,810 |
(2,481) |
4,585 |
(192) |
11,722 |
||||
|
Combined ratio |
75.7% |
113.3% |
51.3% |
100.3% |
90.5% |
|
Non-Marine Reinsurance |
Property Insurance |
Marine |
Syndicate 2 |
Total |
|||||
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|||||
|
SixΒ monthsΒ 2008Β (unaudited, restated) |
|||||||||
|
Gross premiums written |
116,591 |
15,374 |
17,746 |
527 |
150,238 |
||||
|
Net premiums written |
96,167 |
10,652 |
14,466 |
569 |
121,854 |
||||
|
Net premiums earned |
62,722 |
13,247 |
8,600 |
569 |
85,138 |
||||
|
Net claims incurred |
(53,888) |
(12,771) |
(3,490) |
(580) |
(70,729) |
||||
|
Acquisition costs |
(4,088) |
(3,436) |
(1,987) |
(79) |
(9,590) |
||||
|
Operating expenses |
(2,518) |
(510) |
(588) |
(309) |
(3,925) |
||||
|
Underwriting profit (loss) |
2,228 |
(3,470) |
2,535 |
(399) |
894 |
||||
|
Combined ratio |
96.4% |
126.2% |
70.5% |
170.2% |
99.0% |
|
Non-Marine Reinsurance |
Property Insurance |
Marine |
SyndicateΒ 2 |
Total |
|||||
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|||||
|
Year 2008 (audited) |
|||||||||
|
Gross premiums written |
142,136 |
39,473 |
27,435 |
593 |
209,637 |
||||
|
Net premiums written |
113,562 |
34,403 |
19,920 |
774 |
168,659 |
||||
|
Net premiums earned |
109,326 |
30,744 |
16,418 |
774 |
157,262 |
||||
|
Net claims incurred |
(90,428) |
(25,089) |
(29,636) |
(1,256) |
(146,409) |
||||
|
Acquisition costs |
(11,209) |
(8,871) |
(5,401) |
(89) |
(25,570) |
||||
|
Underwriting expenses |
(5,237) |
(2,161) |
(1,502) |
(547) |
(9,447) |
||||
|
Underwriting profitΒ |
2,452 |
(5,377) |
(20,121) |
(1,118) |
(24,164) |
||||
|
Combined ratio |
97.8% |
117.4% |
222.5% |
244.5% |
115.4% |
Β Β
Provision for claims
|
(a) Net incurred claims |
Six months 2009 |
Six months 2008 |
Year 2008 |
||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
ClaimsΒ incurred |
|||||
|
Β - Gross paid claims |
57,340 |
37,616 |
100,881 |
||
|
Β - Change in provision for claims |
(18,281) |
1,564 |
40,653 |
||
|
39,059 |
39,180 |
141,534 |
|||
|
Reinsurance Recoveries |
|||||
|
Β - Received |
(14,715) |
(6,328) |
(10,390) |
||
|
Β - Change in provision |
10,913 |
3,631 |
(18,981) |
||
|
(3,802) |
(2,697) |
(29,371) |
|||
|
Reinsurance to close claims (net) |
59,190 |
34,246 |
34,246 |
||
|
Net incurred claims |
94,447 |
70,729 |
146,409 |
|
(b) Outstanding claimsΒ andΒ unearned premiumsΒ |
Unearned |
Claims |
Total |
||
|
Premiums |
outstanding |
||||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Gross |
|||||
|
At 1 January 2009Β (audited) |
43,067 |
314,444 |
357,511 |
||
|
Exchange adjustments |
(40,687) |
(40,687) |
|||
|
Movement in provisions |
|||||
|
- current year |
49,371 |
37,544 |
86,915 |
||
|
- reinsurance to close claims |
71,253 |
71,253 |
|||
|
- prior yearΒ |
1,515 |
1,515 |
|||
|
- paid claims |
(57,340) |
(57,340) |
|||
|
AtΒ 30 JuneΒ 2009Β (unaudited) |
92,438 |
326,729 |
419,167 |
||
|
Reinsurance amount |
|||||
|
At 1 January 2009Β (audited) |
1,592 |
55,081 |
56,673 |
||
|
Exchange adjustments |
(7,217) |
(7,217) |
|||
|
Movement in provisions |
|||||
|
- current year |
34,049 |
4,053 |
38,102 |
||
|
- reinsurance to close claims recoveries |
12,063 |
12,063 |
|||
|
- prior year |
(250) |
(250) |
|||
|
- paid recoveries |
(14,715) |
(14,715) |
|||
|
AtΒ 30 JuneΒ 2009Β (unaudited) |
35,641 |
49,015 |
84,656 |
||
|
Net |
|||||
|
AtΒ 30 JuneΒ 2009Β (unaudited) |
56,797 |
277,714 |
334,511 |
||
|
At 31 December 2008Β (audited) |
41,475 |
259,363 |
300,838 |
||
|
AtΒ 30 JuneΒ 2008Β (unaudited) |
66,795 |
184,891 |
251,686 |
For theΒ sixΒ monthsΒ endedΒ 30 JuneΒ 2009,Β adverse developmentΒ in prior years'Β claims, net ofΒ reinsurance recoveries andΒ reinstatement premiums, amounted to Β£0.6Β millionΒ (2008:Β adverse development ofΒ Β£0.2Β million).Β
The netΒ outstandingΒ claimsΒ areΒ further analysed between notified outstanding claims and incurred but not reported claims (IBNR) below:
|
30 June 2009 |
30 June 2008 |
31 December 2008 |
|||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Notified outstanding claims |
201,310 |
120,227 |
177,750 |
||
|
Claims incurred but not reported |
76,404 |
64,664 |
81,613 |
||
|
Claims outstanding |
277,714 |
184,891 |
259,363 |
The breakdown of the gross and netΒ outstandingΒ claims by category of claims is set out below.
|
30 JuneΒ 2009Β (unaudited) |
30 JuneΒ 2008Β (unaudited) |
31 December 2008Β (audited, restated)) |
|||||||||
|
GrossΒ |
Net |
GrossΒ |
Net |
GrossΒ |
Net |
||||||
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
||||||
|
Large catastrophe provisions |
78,966 |
51,981 |
35,704 |
26,821 |
110,802 |
65,513 |
|||||
|
All other short tail provisions |
103,371 |
100,214 |
88,589 |
86,080 |
111,619 |
111,415 |
|||||
|
Long-tail provisions (casualty) |
39,279 |
39,279 |
36,342 |
36,342 |
37,168 |
37,168 |
|||||
|
SyndicateΒ 3330Β provisionsΒ |
105,113 |
86,240 |
43,133 |
35,648 |
54,855 |
45,267 |
|||||
|
Total |
326,729 |
277,714 |
203,768 |
184,891 |
314,444 |
259,363 |
|||||
Large catastrophe provisions include HurricanesΒ Gustav and Ike (2008 Hurricanes) and the 2004 and 2005 Hurricanes.
Reinsurance recoverable
AtΒ 30 JuneΒ 2009, the Company's reinsurance recoverable on outstanding claims amounted toΒ Β£49.0Β million, aΒ decrease ofΒ Β£6.1Β million since 31 December 2008,Β resulting fromΒ the collection of reinsurance on the hurricane losses offset by the increased share of balances resulting fromΒ the closure of Syndicate 2 into Syndicate 3330Β and the impact of the Fairfax quota share.Β Set out below is an analysis of this balance byΒ reinsurer risk ratings by AM Best (or equivalent S&P rating in the absence of an AM Best rating):
|
Risk Rating |
Reinsurance recoverable |
|||
|
Β£'000 |
% |
|||
|
A+ |
19,518 |
39.8 |
||
|
Lloyd's |
6,971 |
14.2 |
||
|
A |
12,469 |
25.5 |
||
|
A-Β |
3,139 |
6.4 |
||
|
Trust fund backed |
5,010 |
10.2 |
||
|
BBB or below and NonΒ rated |
1,908 |
3.9 |
||
|
TotalΒ |
49,015 |
100.0 |
||
Included in the "A" Rated reinsurance recoverable balance above is a total of Β£3.0Β million due from an affiliate in respect of the Fairfax Quota Share.
Included in debtorsΒ arising from insurance and reinsurance operationsΒ are the following reinsurer balances.
|
SyndicateΒ 780 |
SyndicateΒ 3330 |
Total |
||||||
|
Β£'000 |
Β£'000 |
Β£'000 |
||||||
|
Fully performing |
5,861 |
(346) |
5,515 |
|||||
|
Past due |
2 |
1,747 |
1,749 |
|||||
|
Impaired |
4,810 |
16,737 |
21,547 |
|||||
|
Provision for uncollectible reinsurance |
(3,769) |
(12,000) |
(15,769) |
|||||
|
Net |
6,904 |
6,138 |
13,042 |
|||||
Β Β
5. FINANCIAL RISK MANAGEMENT
|
NET INVESTMENT INCOME |
Six Β monthsΒ 2009 |
Six months 2008 |
Year 2008 |
||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Investment Income |
|||||
|
Interest |
6,558 |
5,651 |
12,362 |
||
|
Gain on sale of investments |
172 |
218 |
1,848 |
||
|
Unrealised gains on investments |
14 |
42 |
2,556 |
||
|
6,744 |
5,911 |
16,766 |
|||
|
Investment expenses and charges |
|||||
|
Investment management expenses |
(173) |
(115) |
(236) |
||
|
Loss on sale of investments |
(2,049) |
(216) |
(1,220) |
||
|
Unrealised losses on investments |
(2,235) |
(518) |
(183) |
||
|
(4,457) |
(849) |
(1,639) |
|||
|
Net investment income |
2,287 |
5,062 |
15,127 |
|
FINANCIAL INVESTMENTS |
30 JuneΒ 2009 (unaudited) |
30 June 2008 (unaudited) |
31 December 2008 (audited) |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
CarryingΒ Value |
|||||
|
Debt securities and other fixed income securities |
|||||
|
- Government and government guaranteed |
338,066 |
262,589 |
349,850 |
||
|
-Β Holdings in collective investment schemes |
4,771 |
3,373 |
3,402 |
||
|
- Syndicate overseas depositsΒ |
11,974 |
4,798 |
7,195 |
||
|
354,811 |
270,760 |
360,447 |
|||
|
Purchase Price |
|||||
|
Debt securities and other fixed income securities |
|||||
|
-Β Government and government guaranteed |
339,666 |
262,581 |
345,796 |
||
|
-Β Holdings in collective investment schemes |
4,771 |
3,373 |
3,402 |
||
|
-Β Syndicates'Β overseas deposits |
11,974 |
4,798 |
7,195 |
||
|
356,411 |
270,752 |
356,393 |
All debt securities and other fixed income securities are listed on recognised stock exchanges. All financial investments are classified as fair value through income including short term fixed maturity securities.Β
The syndicates' overseas deposits (Joint Asset Trust Funds (JATF)) are managed by Lloyd's. The Company does not have the authority to ensure that its investment policies are complied with. Lloyd's has advised the Company that it has invested the JATF in:
|
Company's share Β£'000 |
||
|
US Government securities |
7,885 |
|
|
Corporate bonds ratedΒ AAA |
2,917 |
|
|
AA |
652 |
|
|
A |
428 |
|
|
Asset backed securities (ABS) |
18 |
|
|
Cash |
74 |
|
|
11,974 |
||
Other than the above investments, over which the Company does not exercise investment authority, the Company only invests in short term government and government guaranteed securities. It does not invest in derivatives, MBS, ABS, equities or corporate bonds given current market conditions.
AtΒ 30 JuneΒ 2009, Syndicate investments ofΒ Β£99.8Β million (31 December 2008: Β£80.9Β million) were held in US Situs and other regulatory deposits available for the payment of claims in those jurisdictions and which are not available for the payment of other claimsΒ and obligations.
AtΒ 30 JuneΒ 2009, Advent Re had pledged cash and investments ofΒ Β£25.3Β million (31 December 2008: Β£39.5Β million) as security for policy limits of contracts writtenΒ and had placed Β£16.4Β million on deposit at Lloyd's in support of its quota share reinsurance with Advent Capital (No 3) Limited.
|
CASH AND CASH EQUIVALENTS |
30 JuneΒ 2009 |
30 June 2008 |
31 December 2008 |
||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Corporate cash at bank |
4,017 |
7,075 |
1,834 |
||
|
Corporate funds held by Lloyd's |
8,982 |
342 |
4,484 |
||
|
Advent Re cash at bank |
1,072 |
10,650 |
5,247 |
||
|
Syndicates' cash at bank |
7,677 |
9,551 |
372 |
||
|
Syndicates' deposits with credit institutions |
323 |
6,142 |
199 |
||
|
Total cash and cash equivalents |
22,071 |
33,760 |
12,136 |
Cash atΒ bank was held with Royal Bank ofΒ ScotlandΒ and Barclays Bank. These banks areΒ ratedΒ A+Β and AA-Β respectivelyΒ by Standard & Poor's (S&P).
6. CAPITAL MANAGEMENT
|
SHARE CAPITAL
|
Authorised
|
Β
|
Allotted, Called-Up and Fully Paid
|
||||||||
|
Β
|
30
June
2009
|
Β
|
30
June
2008
|
Β
|
31 December
2008
|
Β
|
30
June
2009
|
Β
|
30
June
2008
|
Β
|
31
December
2008
|
|
Β
|
|||||||||||
|
Β
|
Β£β000
|
Β
|
Β£β000
|
Β
|
Β£β000
|
Β
|
Β£β000
|
Β
|
Β£β000
|
Β
|
Β£β000
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Ordinary shares of 50p each (Β£000)
|
Β
50,000
|
Β
|
Β
50,000
|
Β
|
Β
50,000
|
Β
|
Β
20,329
|
Β
|
Β
20,329
|
Β
|
Β
20,329
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Number of shares (β000s)
|
100,000
|
Β
|
1,000,000
|
Β
|
1,000,000
|
Β
|
40,657
|
Β
|
406,657
|
Β
|
40,657
|
Β
|
EARNINGS PER ORDINARY SHARE |
Six Β Months 2009 |
Six Β months 2008 |
Year 2008 |
||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Restated |
|||||
|
ProfitΒ (loss)Β after taxΒ for the periodΒ (Β£'000) |
4,057 |
1,175 |
(8,945) |
||
|
Weighted average number of shares in issueΒ ('000s) |
40,657 |
40,657 |
40,657 |
||
|
Dilutive shares |
168 |
227 |
- |
||
|
AdjustedΒ average number of shares in issue ('000s) |
40,825 |
40,884 |
40,657 |
||
|
Basic earningsΒ (loss)Β per share |
10.0p |
2.9p |
(22.0p) |
||
|
Diluted earnings (loss) per share |
9.9p |
2.9p |
(22.0p) |
Β Β
|
Outstanding debt |
Issue date |
Due date |
Callable (by the Company) after |
Interest rate |
Interest rate (30 JuneΒ 2009) |
30 June Β 2009 Β£'000 |
30 JuneΒ 2008 Β£'000 |
31Β Dec 2008 Β£'000 |
|
Subordinated Notes |
||||||||
|
US$34 million |
3/6/2005 |
3/6/2035 |
3/6/2010 |
3 month LIBOR + 3.90% |
5.09% |
20,018 |
16,557 |
22,894 |
|
β¬12 million |
3/6/2005 |
3/6/2035 |
3/6/2010 |
3 month EURIBOR + 3.85% |
5.36% |
9,887 |
9,209 |
11,268 |
|
29,905 |
25,766 |
34,162 |
||||||
|
Senior Notes |
||||||||
|
US$26 million |
16/1/2006 |
15/1/2026 |
16/1/2011 |
3 month LIBOR + 4.50% |
5.69% |
15,203 |
12,545 |
17,400 |
|
US$20 million |
15/12/2006 |
15/12/2026 |
15/12/2011 |
3 month LIBOR + 4.15% |
5.34% |
11,764 |
9,725 |
13,452 |
|
26,967 |
22,270 |
30,852 |
||||||
|
Total Loan Notes at amortised cost and fair value |
56,872 |
48,036 |
65,014 |
|||||
|
Weighted average interest rate,Β period end |
5.28% |
7.30% |
5.78% |
|||||
TheΒ Loan NotesΒ haveΒ no financial covenants other than the payment of interest and principal on maturity. In the case of the Subordinated Notes, interest can be deferred for up to 5 years without creating an event of default. The Notes can be called at the sole option of the Company five years after the date of issue and are non-callable by the holders.
The Subordinated Notes rank on a winding-up of the Company in priority to distributions on all classes of share capital and rank pari passu with each other but are subordinated in right of payment to the claims of all unsubordinated creditors of the Company (including, where applicable, all policyholders of the Syndicate).
The Senior Notes rank on a winding-up of the Company in priority to distributions on all classes of share capital and subordinated loan notes, and rank pari passu with each other but are subordinated in right of payment to the claims of all unsubordinated creditors of the Company (including, where applicable, all policyholders of the Syndicate).
The Subordinated Notes and Senior Notes are listed on the Channel Islands Stock Exchange.
LONG TERM INCENTIVE PLANS
OnΒ 20Β March 2009,Β the Company issuedΒ 1,516,171Β options to purchase ordinary shares of 50p each at an exercise price ofΒ 147pΒ per share. TheΒ optionsΒ vest onΒ 20 MarchΒ 2012Β and are exercisable untilΒ 20 March 2019.
OnΒ 20Β March 2009, the Company made grants under its Long Term Incentive Plan ofΒ 1,818,576Β nil cost options to buy ordinary shares of 50p each. The shares vest as to 30% of the initial grant if the Company's average return on equity exceeds 10% for the three year periodΒ fromΒ 2009Β to 2011Β rising to 100% ifΒ theΒ average return on equityΒ during the three year period reachesΒ 15%Β or overΒ more.
FUNDS AT LLOYD'S (FAL)
The Funds held by Lloyd's represent monies deposited with the Corporation of Lloyd's (Lloyd's) to support theΒ Company'sΒ underwriting activities. TheseΒ Funds are subject to a Lloyd's deposit trust deed which gives Lloyd's the right to apply these monies in settlement of any claims arising from theΒ Company'sΒ underwriting at Lloyd's.Β At 30 June 2009, the Company had FAL valued at Β£125.0 million deposited at Lloyd's.
In addition a major shareholder, Fairfax Financial Holdings Limited (Fairfax), hadΒ depositedΒ FALΒ of Β£25.0Β million atΒ 31 March 2009Β (Β£21.4Β million at 31 December 2008)Β to support theΒ Company'sΒ underwriting for the 2001 to 2005 underwriting years pursuant to a Funding Agreement dated 16 November 2000Β andΒ pursuant to a Deed of Variation,Β to support Syndicate 3330.Β Β With the closure of Syndicate 2, the majority of this FAL was released by Lloyd's leaving Β£3.0 million. All Fairfax FAL is repayable by the end of 2009 whether it is released by Lloyd's or not.
Any underwriting profits arising from the business supported by the Fairfax FAL are receivable by theΒ CompanyΒ which is also responsible for the payment of any losses arising.
The FAL and the overseas deposits are not available for use by theΒ CompanyΒ for ordinary cash flow purposes.
InΒ JuneΒ 2009, the CompanyΒ receivedΒ itsΒ share of theΒ profitΒ onΒ Syndicate 780'sΒ 2006Β year of accountΒ and an early release on the 2007 year of account totallingΒ Β£19.0Β millionΒ (at distribution rates of exchange)Β whichΒ wasΒ deposited intoΒ FAL funds. The Company deposited additional FAL of Β£9.0 millionΒ on 26 March 2009Β to fundΒ the remainder ofΒ Syndicate 780'sΒ 2008Β incurred loss andΒ aΒ further Β£8.5Β millionΒ on 17 June 2009.Β
7. INCOME TAXES
|
30Β June 2009 |
30Β June 2008 |
31Β December 2008 |
|||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Β |
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Analysis of charge in period |
|||||
|
UKΒ corporation tax on profit for the period |
- |
- |
- |
||
|
Deferred tax |
1,652 |
423 |
(5,406) |
||
|
Total taxation |
1,652 |
423 |
(5,406) |
8. INTANGIBLE FIXED ASSETS
|
Goodwill on Acquisition |
Purchased Capacity -Β finiteΒ life |
Purchased CapacityΒ -Β indefinite life |
Total |
||||
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
||||
|
Fair Value |
|||||||
|
AtΒ 30 JuneΒ 2009Β (unaudited) |
4,148 |
- |
2,695 |
6,843 |
|||
|
At 31 December 2008Β (audited) |
4,148 |
- |
2,695 |
6,843 |
|||
|
AtΒ 30 JuneΒ 2008Β (unaudited) |
4,148 |
95 |
2,695 |
6,938 |
The considerationΒ paid to third party capital providersΒ of Β£1.2 millionΒ on 30 June 2008Β was considered to beΒ a finite life asset and accordingly,Β the costΒ has beenΒ amortisedΒ to expenses as theΒ grossΒ premium incomeΒ wasΒ earnedΒ on the 2007 year of account to which the payment relates.
Β Β
9. RECONCILIATION OF PROFIT BEFORE TAX TO NET CASH
INFLOWΒ (OUTFLOW) FROM OPERATING ACTIVITIES
|
SixΒ months 2009 |
Six months 2008 |
Year 2008 |
|||
|
(unaudited) |
(unaudited) Restated |
(audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Profit (loss) before tax |
5,709 |
1,598 |
(14,351) |
||
|
Movement in: |
|||||
|
- insurance and reinsurance receivables |
(75,201) |
(67,764) |
(69,429) |
||
|
- other receivables |
(7,056) |
(921) |
(699) |
||
|
- insurance and reinsurance payables |
90,693 |
106,340 |
176,050 |
||
|
- trade and other payables |
(758) |
2,804 |
700 |
||
|
Interest expense |
1,799 |
2,003 |
4,258 |
||
|
Investment result |
(1,881) |
(2,667) |
(4,792) |
||
|
Unrealised investment gainsΒ |
(2,222) |
172 |
2,374 |
||
|
NetΒ sale (purchase)Β of investments |
7,858 |
(31,106) |
(122,995) |
||
|
Depreciation |
187 |
170 |
342 |
||
|
Amortisation of debt issue costs |
17 |
12 |
26 |
||
|
Amortisation of capacityΒ |
- |
272 |
369 |
||
|
Amortisation of share option costs |
179 |
63 |
165 |
||
|
Exchange movements on opening cash and cash equivalents |
939 |
(28) |
(2,529) |
||
|
Foreign exchange movements on financing Dividend payable |
(8,157) - |
678 (5,082) |
17,640 - |
||
|
12,106 |
6,544 |
(12,871) |
10. RELATED PARTY TRANSACTIONS
Syndicate 780 has entered a quota share arrangement in respect of 40% of the property reinsurance lines of business for the 2009 year of account with CRC Bermuda Limited, a subsidiary of Fairfax Financial Holdings Limited, the company's Ultimate Parent Company. The details of the quota share, as reflected in these accounts, are set out below:
|
SixΒ months 2009 |
Six months 2008 |
Year 2008 |
|||
|
(unaudited) |
(unaudited) |
(audited) |
|||
|
Β£'000 |
Β£'000 |
Β£'000 |
|||
|
Statement of comprehensive income |
|||||
|
Reinsurance premium cededΒ - Written |
22,282 |
- |
- |
||
|
Reinsurance premium cededΒ - Earned |
9,673 |
- |
- |
||
|
Reinsurance recoveries |
(4,040) |
- |
- |
||
|
Acquisition costs (Overrider and profit commission) |
(1,255) |
- |
- |
||
|
Statement of Financial Position |
|||||
|
Reinsurers' share of outstanding claims |
3,005 |
- |
- |
||
|
Reinsurers share of unearned premium |
12,609 |
- |
- |
||
|
Creditors arising out of Insurance and Reinsurance operations |
17,808 |
- |
- |
||
RESPONSIBILITY STATEMENT
We confirm that to the best of our knowledge:
(a) the condensed set of financial statements has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting";
(b) the interim management statement includes a fair view of the information required by DTR 4.2.7R (indication of important events during the first six months); and
(c) the interim management statement includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and charges therein).
By order of the Board
|
B F Caudle |
T J Ambridge |
|
Chairman |
Chief Financial Officer |
Β Β INDEPENDENT REVIEW REPORT TO ADVENT CAPITAL (HOLDINGS) PLC
Introduction
We have been engaged by the company to review the condensed set of financial statements in the interim financial report for the six months ended 30 June 2009, which comprises the consolidated statement of comprehensive income, the consolidated statement of financial position, the consolidated statement of changes in equity, the consolidated statement of cash flows and related notes. We have read the other information contained in the interim financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
Directors' responsibilities
The interim financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the interim financial report in accordance with the AIM Rules for Companies.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this interim financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as adopted by the European Union.
Our responsibility
Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the interim financial report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of the AIM Rules for Companies and no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the IndependentΒ Auditor of the Entity' issued by theΒ Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards onΒ Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Β Β Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the interim financial report for the six months ended 30 June 2009 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM Rules for Companies.
PricewaterhouseCoopers LLP
Chartered Accountants
28 July 2009
London
Notes:
The maintenance and integrity of the Advent Capital (Holdings) PLC website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that may have occurred to the financial statements since they were initially presented on the website.
Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Follow the stocks